In order to develop an accurate static budget you know you need to get some facts. You ask around to see what kind of information you can gather. This is what you find out:

The center pays rent of $12,000 per month.

The center has a number of full-time staff members: 4 physicians, 6 clinical staff members and 8 administrative staff members.

The center has to occasionally use part-time workers or pay overtime when patient volume is high.

The center sees about 3,000 patients per month.

Medical supply costs seem to run about $2 per patient.

Unfortunately, that's all that you can find out on such short notice. Nobody seems to have any more information. You know that this is not enough information to build a proper static budget, so you will need to make some assumptions to get the job done. You are comfortable with making assumptions because you know that it is OK to incorporate assumptions into a budget as long as you clearly identify the assumptions when you present the budget. You also know that it is important to make assumptions that are based on reliable informationYou have been hired as the manager of a community health center. This health center provides medical care to children. One of your first tasks is to develop a static annual budget for the health center. In fact, the Board of Directors wants to see your budget by Saturday at midnight.

You go home to review your old Health Services Finance text to see if there is anything there that can help you. You find Chapter 15 and begin to read. Luckily, you come across Table 15-4 (page 182) which shows you what a typical static budget looks like. It's all coming back to you now!....You need to show your Revenue, your Expenses, and your Net Income. You open a new Excel file and begin.

(Please put answer in excel format)

Table 15-4 Static Budget Example for an Open Imaging Center Static Budget Assumptions per Procedure Static Budget Totals # Procedures Performed Net Revenue Expenses 1,000 $400,000 $400 per procedure = Salaries & Employee Benefits Supplies Insurance-General Insurance-Malpractice Depreciation-Building Depreciation-Equipment Total Expenses [various] various] various [various] various] various] $150,000 25,000 5,000 10,000 50,000 100,000 $340,000 $60,000 Operating Income Note: Dollar amounts shown for illustration only